Demo ModeSign Up
You're viewing a demo with sample data. Sign up free to track your own properties.
Back to Demo
Sunset Beach House
STR742 Ocean View Dr, Malibu, CA 90265
100% ownership
2026
Income
$144,800+13.6%
Expenses
$86,500+5.2%
Net
$58,300+28.9%
2025
Income$127,424
Expenses$82,186
Net$45,238
Depreciation (27.5-Year Straight-Line)
Purchase Price
$1,850,000
Building Value
$1,387,500
Annual Depreciation
$50,455
Years Remaining
21.5 of 27.5
Income vs Expenses — 2026
Income Expenses
Expense Breakdown — 2026
Mortgage Interest
44%$38,400
Cleaning & Maintenance
21%$18,350
Taxes (Property Tax)
14%$11,760
Insurance
6%$5,040
Repairs
5%$4,300
Advertising / Platform Fees
3%$2,500
Utilities — Electric
2%$2,160
Supplies
2%$1,650
Utilities — Internet
2%$1,320
Utilities — Water / Sewer
1%$1,020
Total$86,500